Property Info
- MLS TB8507871
- Unit No 613
- Bedrooms 1
- Bathrooms 1
- Area (sqft) 811
- Living Area (sqft) 811
- Foundation Slab
- Min Lease Slab
- HOA Fees $914.66
Interior Features
- Ceiling Fans(s)
- Open Floorplan
- Solid Surface Counters
- Solid Wood Cabinets
- Walk-In Closet(s)
- Window Treatments
Cash Flow
| Cap Rate4.3 | Gross Yield10.6% | Annual Rent$27,600.00 | Property Taxes$5,336.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $27,600.00 $2,300.00 / mo | $138,000.00 $2,300.00 / mo | $276,000.00 $2,300.00 / mo | |||
| Estimated Expenses | $5,336.00 | $26,680.00 | $53,360.00 | |||
| Net Cash Flow | $22,264.00 | $111,320.00 | $222,640.00 | |||
| HOA Fees | $10,975.92 | $54,879.60 | $109,759.20 |